[LIONDIV] YoY TTM Result on 30-Jun-2007 [#4]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -3.68%
YoY- 28.4%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,590,465 1,248,815 1,616,836 5,171,682 3,367,544 2,728,738 753,160 13.26%
PBT 263,031 -576,706 117,934 856,987 606,041 597,308 443,992 -8.35%
Tax -70,675 -47,025 -28,345 -118,947 -78,112 -46,613 -33,057 13.49%
NP 192,356 -623,731 89,589 738,040 527,929 550,695 410,935 -11.87%
-
NP to SH 192,356 -623,508 52,755 604,618 470,875 556,524 410,935 -11.87%
-
Tax Rate 26.87% - 24.03% 13.88% 12.89% 7.80% 7.45% -
Total Cost 1,398,109 1,872,546 1,527,247 4,433,642 2,839,615 2,178,043 342,225 26.42%
-
Net Worth 2,909,253 2,547,258 1,964,717 2,530,878 1,876,636 980,373 384,744 40.07%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,919 13,919 7,331 18,181 55,998 29,411 19,237 -5.24%
Div Payout % 7.24% 0.00% 13.90% 3.01% 11.89% 5.28% 4.68% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,909,253 2,547,258 1,964,717 2,530,878 1,876,636 980,373 384,744 40.07%
NOSH 1,391,987 1,391,944 733,103 727,263 670,227 490,186 384,744 23.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.09% -49.95% 5.54% 14.27% 15.68% 20.18% 54.56% -
ROE 6.61% -24.48% 2.69% 23.89% 25.09% 56.77% 106.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.26 89.72 220.55 711.11 502.45 556.67 195.76 -8.57%
EPS 13.82 -44.79 7.20 83.14 70.26 113.53 106.81 -28.87%
DPS 1.00 1.00 1.00 2.50 8.36 6.00 5.00 -23.51%
NAPS 2.09 1.83 2.68 3.48 2.80 2.00 1.00 13.06%
Adjusted Per Share Value based on latest NOSH - 727,263
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.25 89.70 116.14 371.49 241.90 196.01 54.10 13.26%
EPS 13.82 -44.79 3.79 43.43 33.82 39.98 29.52 -11.87%
DPS 1.00 1.00 0.53 1.31 4.02 2.11 1.38 -5.22%
NAPS 2.0898 1.8297 1.4113 1.818 1.348 0.7042 0.2764 40.07%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 - - - - -
Price 0.40 0.56 1.26 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.62 0.57 0.00 0.00 0.00 0.00 -
P/EPS 2.89 -1.25 17.51 0.00 0.00 0.00 0.00 -
EY 34.55 -79.99 5.71 0.00 0.00 0.00 0.00 -
DY 2.50 1.79 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.31 0.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 28/08/08 27/08/07 15/08/06 16/08/05 17/08/04 -
Price 0.41 0.56 0.83 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.62 0.38 0.00 0.00 0.00 0.00 -
P/EPS 2.97 -1.25 11.53 0.00 0.00 0.00 0.00 -
EY 33.70 -79.99 8.67 0.00 0.00 0.00 0.00 -
DY 2.44 1.79 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.31 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment